0.430
Revenue฿B
1.243
1.351
1.457
1.579
1.702
1.861
2.024
2.197
2.334
2.495
0.444
7.95%
8.09%
38
12.70
Revenue growth%
18.44
18.92
19.31
17.34
20.16
17.17
16.23
15.03
17.03
16.52
11.70
16.52
17.25
21
3.88
Gross margin%
4.37
5.96
5.73
5.87
3.62
6.19
6.17
8.00
7.92
8.72
8.47
7.92
6.07
6
2.76
Operating margin%
19.21
20.46
21.40
22.32
22.18
24.99
22.40
22.07
24.26
26.70
13.41
24.26
22.25
93
23.38
Net margin%
5.02
6.38
6.74
4.96
3.18
5.22
6.21
6.53
8.16
7.65
8.17
6.53
6.29
89
14.94
P/E ratio (avg)x
32.31
32.10
35.93
36.19
40.93
45.83
45.59
46.98
48.26
49.44
21.45
46.98
43.26
66
14.02
EV/EBITx
29.47
27.69
28.75
31.40
29.45
27.83
29.39
32.79
37.38
42.75
33.60
32.79
29.46
70
18.67
FCF yield (avg)%
12.40
13.13
14.28
15.78
14.00
11.79
11.67
8.89
11.88
13.77
14.28
11.79
12.76
22
11.70
FCF margin%
8.90
6.17
5.90
7.77
8.42
6.36
5.08
4.87
6.19
8.00
4.13
6.19
6.27
70
1.093
FCF / Net incomex
0.412
0.430
0.405
0.346
0.372
0.347
0.326
0.301
0.317
0.326
0.119
0.326
0.347
93
13.51
ROIC%
8.89
8.34
5.89
8.31
6.93
7.04
4.79
4.27
2.84
4.96
5.06
4.79
6.41
69
21.82
Return on equity%
14.15
15.37
17.89
18.81
15.91
16.40
16.78
16.86
18.50
16.49
15.95
16.78
16.64
77
27.41
Return on assets%
24.37
22.37
22.51
25.35
24.60
26.07
25.34
26.22
27.16
24.68
10.70
26.07
25.01
61
2.12
EPS฿
2.19
2.34
2.44
2.26
2.14
1.87
1.85
1.75
1.64
1.48
2.20
(7.01%)
(4.36%)
—
25.64
EPS growth%
17.59
18.45
17.53
19.19
16.80
15.67
14.36
14.51
14.18
16.71
11.68
14.51
16.76
60
0.65
Bookvalue per sh฿
1.03
1.04
1.15
1.06
1.14
1.20
1.35
1.49
1.67
1.80
0.56
9.66%
5.83%
—
2.48
FCF per share฿
1.94
2.13
2.42
2.77
3.15
3.59
4.04
3.96
3.66
3.94
0.75
4.61%
7.60%
—
2.38
Dividend per sh฿
2.21
2.18
1.97
1.76
1.60
1.49
1.30
1.40
1.24
1.16
0.91
(6.28%)
(7.20%)
—
25.85
Div yield (avg)%
14.13
11.81
10.17
11.94
12.38
13.72
14.53
14.25
13.72
14.91
16.46
14.25
13.72
53
13.37
Payout ratio%
16.16
14.27
16.74
16.45
18.61
19.39
20.54
23.10
22.40
23.49
17.97
22.40
19.00
64
307.5
Shares (diluted)M
315.9
318.6
290.3
284.3
318.4
358.3
347.7
395.0
421.3
421.1
305.5
5.75%
3.68%
41
24.12
Buyback yield%
21.61
21.87
23.13
21.92
21.11
20.62
21.92
19.96
17.02
18.57
5.05
19.96
21.36
43
1.186
D/E ratiox
2.966
3.265
3.428
3.850
4.617
5.120
6.153
6.372
6.820
7.714
1.730
6.372
4.869
17
0.789
Enterprise value฿B
3.767
4.031
4.777
4.593
5.302
5.371
5.963
6.464
6.863
7.445
1.827
7.03%
6.59%
76
2.447
LT debt฿B
2.394
2.488
2.474
2.837
2.979
3.394
3.454
3.210
3.160
3.340
0.322
2.32%
2.85%
25
Revenue
฿2.495B
8.09%
1.00×
Cost of revenue
฿1.530B
8.32%
1.02×
Operating expenses
฿357.2M
7.55%
0.95×
Goodwill & intangibles
16.66%
Spread over hurdle
59.72%